Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,700£30,145£30,598£31,363£32,147£153,953
Total Expenses£19,447£19,542£19,628£19,746£19,867£98,230
Profit Before Tax£10,253£10,604£10,970£11,616£12,279£55,722
Profit After Tax £8,305£8,589£8,886£9,409£9,946£45,135
Change In Property Value£13,499£25,490£29,336£31,096£24,722£124,143
Net Return£21,803£34,079£38,222£40,506£34,668£169,278
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)15%23%26%28%24%116%